[AUTOV] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 925.0%
YoY- 800.0%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 53,929 38,864 34,887 17,259 23,073 23,544 20,037 17.93%
PBT 7,891 2,047 3,561 360 462 1,239 395 64.68%
Tax -208 -137 -259 -224 -349 -516 -247 -2.82%
NP 7,683 1,910 3,302 136 113 723 148 93.08%
-
NP to SH 7,367 1,766 2,846 99 11 268 148 91.73%
-
Tax Rate 2.64% 6.69% 7.27% 62.22% 75.54% 41.65% 62.53% -
Total Cost 46,246 36,954 31,585 17,123 22,960 22,821 19,889 15.09%
-
Net Worth 42,491 31,584 32,462 17,738 11,733 11,843 7,480 33.55%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 42,491 31,584 32,462 17,738 11,733 11,843 7,480 33.55%
NOSH 58,375 58,283 55,048 45,000 36,666 43,225 39,999 6.50%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.25% 4.91% 9.46% 0.79% 0.49% 3.07% 0.74% -
ROE 17.34% 5.59% 8.77% 0.56% 0.09% 2.26% 1.98% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 92.38 66.68 63.38 38.35 62.93 54.47 50.09 10.73%
EPS 12.62 3.03 5.17 0.22 0.03 0.62 0.37 80.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7279 0.5419 0.5897 0.3942 0.32 0.274 0.187 25.40%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 90.62 65.31 58.62 29.00 38.77 39.56 33.67 17.93%
EPS 12.38 2.97 4.78 0.17 0.02 0.45 0.25 91.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.714 0.5307 0.5455 0.2981 0.1972 0.199 0.1257 33.55%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.81 0.53 0.66 1.33 0.93 0.95 1.45 -
P/RPS 0.88 0.79 1.04 3.47 1.48 1.74 2.89 -17.97%
P/EPS 6.42 17.49 12.77 604.55 3,100.00 153.23 391.89 -49.58%
EY 15.58 5.72 7.83 0.17 0.03 0.65 0.26 97.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.98 1.12 3.37 2.91 3.47 7.75 -27.65%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 12/08/10 25/08/09 25/08/08 27/08/07 16/08/06 23/08/05 11/08/04 -
Price 0.86 0.75 0.64 1.41 0.86 0.85 1.23 -
P/RPS 0.93 1.12 1.01 3.68 1.37 1.56 2.46 -14.95%
P/EPS 6.81 24.75 12.38 640.91 2,866.67 137.10 332.43 -47.67%
EY 14.67 4.04 8.08 0.16 0.03 0.73 0.30 91.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.38 1.09 3.58 2.69 3.10 6.58 -24.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment